| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 55 | 45 | 34 | 44 | 47 | 42 | 60 | 39 | 56 | 46 | 78 | 41 | |
Growth YoY Revenue Growth YoY% | 28.0 | -5.8 | -14.7 | -4.2 | -15.9 | -6.7 | 79.8 | -10.9 | 19.7 | 8.2 | 29.5 | 4.7 |
| 37 | 31 | 29 | 34 | 36 | 34 | 45 | 32 | 41 | 40 | 54 | 37 | |
| 18 | 14 | 5 | 10 | 10 | 8 | 16 | 7 | 15 | 6 | 24 | 4 | |
OPM OPM% | 32.9 | 31.7 | 14.1 | 22.0 | 22.0 | 19.4 | 26.3 | 17.4 | 26.4 | 12.7 | 31.0 | 10.5 |
| 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 3 | 277 | 7 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 18 | 14 | 5 | 10 | 11 | 8 | 17 | 7 | 15 | 7 | 299 | 10 |
| 5 | 4 | 1 | 2 | 3 | 2 | 4 | 2 | 4 | 2 | 42 | 2 | |
| 13 | 10 | 3 | 7 | 8 | 5 | 13 | 6 | 11 | 5 | 258 | 7 | |
Growth YoY PAT Growth YoY% | 434.2 | 49.6 | -47.6 | -15.4 | -35.4 | -49.4 | 267.4 | -23.4 | 33.5 | 3.4 | 1,938.2 | 30.4 |
NPM NPM% | 23.4 | 23.2 | 10.2 | 16.5 | 18.0 | 12.6 | 20.9 | 14.2 | 20.1 | 12.0 | 329.1 | 17.7 |
| 65.7 | 53.0 | 17.4 | 36.7 | 42.5 | 26.8 | 64.0 | 28.1 | 56.7 | 27.7 | 1,304.5 | 36.7 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 55 | 45 | 34 | 44 | 47 | 42 | 60 | 39 | 56 | 46 | 78 | 41 | |
Growth YoY Revenue Growth YoY% | 28.0 | -5.8 | -14.7 | -4.2 | -15.9 | -6.7 | 79.8 | -10.9 | 19.7 | 8.2 | 29.5 | 4.7 |
| 37 | 31 | 29 | 34 | 36 | 34 | 45 | 32 | 41 | 40 | 54 | 37 | |
| 18 | 14 | 5 | 10 | 10 | 8 | 16 | 7 | 15 | 6 | 24 | 4 | |
OPM OPM% | 32.9 | 31.7 | 14.1 | 22.0 | 22.0 | 19.4 | 26.3 | 17.4 | 26.4 | 12.7 | 31.0 | 10.5 |
| 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 3 | 277 | 7 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 18 | 14 | 5 | 10 | 11 | 8 | 17 | 7 | 15 | 7 | 299 | 10 |
| 5 | 4 | 1 | 2 | 3 | 2 | 4 | 2 | 4 | 2 | 42 | 2 | |
| 13 | 10 | 3 | 7 | 8 | 5 | 13 | 6 | 11 | 5 | 258 | 7 | |
Growth YoY PAT Growth YoY% | 434.2 | 49.6 | -47.6 | -15.4 | -35.4 | -49.4 | 267.4 | -23.4 | 33.5 | 3.4 | 1,938.2 | 30.4 |
NPM NPM% | 23.4 | 23.2 | 10.2 | 16.5 | 18.0 | 12.6 | 20.9 | 14.2 | 20.1 | 12.0 | 329.1 | 17.7 |
| 65.7 | 53.0 | 17.4 | 36.7 | 42.5 | 26.8 | 64.0 | 28.1 | 56.7 | 27.7 | 1,304.5 | 36.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 62 | 62 | 81 | 90 | 102 | 105 | 137 | 163 | 180 | 193 | 219 | 221 |
Growth Revenue Growth% | -20.6 | 0.1 | 30.3 | 11.0 | 14.0 | 2.2 | 30.5 | 19.3 | 10.4 | 7.3 | 13.3 | 17.2 |
| 57 | 63 | 74 | 74 | 84 | 84 | 116 | 135 | 131 | 149 | 167 | 172 | |
| 5 | -1 | 7 | 16 | 19 | 20 | 21 | 28 | 49 | 44 | 52 | 49 | |
OPM OPM% | 8.4 | -1.1 | 8.9 | 18.0 | 18.4 | 19.6 | 15.3 | 17.2 | 27.4 | 22.8 | 23.6 | 22.2 |
| 2 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 4 | 7 | 288 | ||
Interest Expense Interest ExpenseCr | 4 | 4 | 3 | 4 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 7 | 6 | 5 | 5 | 5 | 5 | 4 | 4 | 5 | 5 | 5 | 5 |
PBT PBTCr | -4 | -9 | 2 | 8 | 13 | 15 | 17 | 25 | 48 | 45 | 329 | 331 |
| -1 | -1 | 0 | -1 | 8 | 5 | 5 | 7 | 13 | 12 | 49 | 50 | |
PAT PATCr | -3 | -8 | 1 | 9 | 5 | 11 | 12 | 19 | 35 | 34 | 280 | 282 |
Growth PAT Growth% | 59.6 | -169.5 | 116.2 | 592.1 | -43.0 | 99.3 | 15.0 | 50.7 | 91.4 | -5.3 | 733.6 | 783.2 |
NPM NPM% | -5.0 | -13.5 | 1.7 | 10.5 | 5.2 | 10.2 | 9.0 | 11.4 | 19.7 | 17.4 | 127.9 | 127.6 |
| -15.8 | -43.1 | 6.9 | 47.6 | 27.1 | 54.1 | 62.3 | 93.8 | 179.5 | 170.0 | 1,417.0 | 1,425.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 62 | 62 | 81 | 90 | 102 | 105 | 137 | 163 | 180 | 193 | 219 | 221 |
Growth Revenue Growth% | -20.6 | 0.1 | 30.3 | 11.0 | 14.0 | 2.2 | 30.5 | 19.3 | 10.4 | 7.3 | 13.3 | 17.2 |
| 57 | 63 | 74 | 74 | 84 | 84 | 116 | 135 | 131 | 149 | 167 | 172 | |
| 5 | -1 | 7 | 16 | 19 | 20 | 21 | 28 | 49 | 44 | 52 | 49 | |
OPM OPM% | 8.4 | -1.1 | 8.9 | 18.0 | 18.4 | 19.6 | 15.3 | 17.2 | 27.4 | 22.8 | 23.6 | 22.2 |
| 2 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 4 | 7 | 288 | ||
Interest Expense Interest ExpenseCr | 4 | 4 | 3 | 4 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 7 | 6 | 5 | 5 | 5 | 5 | 4 | 4 | 5 | 5 | 5 | 5 |
PBT PBTCr | -4 | -9 | 2 | 8 | 13 | 15 | 17 | 25 | 48 | 45 | 329 | 331 |
| -1 | -1 | 0 | -1 | 8 | 5 | 5 | 7 | 13 | 12 | 49 | 50 | |
PAT PATCr | -3 | -8 | 1 | 9 | 5 | 11 | 12 | 19 | 35 | 34 | 280 | 282 |
Growth PAT Growth% | 59.6 | -169.5 | 116.2 | 592.1 | -43.0 | 99.3 | 15.0 | 50.7 | 91.4 | -5.3 | 733.6 | 783.2 |
NPM NPM% | -5.0 | -13.5 | 1.7 | 10.5 | 5.2 | 10.2 | 9.0 | 11.4 | 19.7 | 17.4 | 127.9 | 127.6 |
| -15.8 | -43.1 | 6.9 | 47.6 | 27.1 | 54.1 | 62.3 | 93.8 | 179.5 | 170.0 | 1,417.0 | 1,425.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Reserves ReservesCr | 41 | 30 | 31 | 40 | 44 | 54 | 64 | 80 | 111 | 140 | 413 |
| 52 | 50 | 50 | 59 | 39 | 48 | 51 | 42 | 46 | 52 | 76 | |
| 11 | 3 | 4 | 3 | 2 | 3 | 1 | 3 | 2 | 2 | 2 | |
| 106 | 85 | 87 | 104 | 87 | 106 | 118 | 126 | 162 | 196 | 493 | |
| 56 | 40 | 45 | 65 | 53 | 77 | 91 | 96 | 112 | 139 | 423 | |
| 50 | 45 | 42 | 39 | 34 | 29 | 27 | 30 | 49 | 56 | 69 | |
| 106 | 85 | 87 | 104 | 87 | 106 | 118 | 126 | 162 | 196 | 493 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Reserves ReservesCr | 41 | 30 | 31 | 40 | 44 | 54 | 64 | 80 | 111 | 140 | 413 |
| 52 | 50 | 50 | 59 | 39 | 48 | 51 | 42 | 46 | 52 | 76 | |
| 11 | 3 | 4 | 3 | 2 | 3 | 1 | 3 | 2 | 2 | 2 | |
| 106 | 85 | 87 | 104 | 87 | 106 | 118 | 126 | 162 | 196 | 493 | |
| 56 | 40 | 45 | 65 | 53 | 77 | 91 | 96 | 112 | 139 | 423 | |
| 50 | 45 | 42 | 39 | 34 | 29 | 27 | 30 | 49 | 56 | 69 | |
| 106 | 85 | 87 | 104 | 87 | 106 | 118 | 126 | 162 | 196 | 493 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 5 | 13 | 26 | 12 | 26 | 28 | 35 | 25 | |
| 0 | -4 | -5 | -9 | -12 | -34 | -17 | 26 | |
| -4 | -10 | -13 | -1 | -4 | 2 | -12 | -8 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 9 | 3 | 9 | -5 | 6 | 43 |
Free Cash Flow Free Cash FlowCr | 3 | 10 | 25 | 10 | 22 | 25 | 30 | |
CFO To PAT CFO To PAT% | 51.2 | 246.4 | 247.7 | 101.4 | 140.0 | 79.1 | 103.4 | 9.0 |
CFO To EBITDA CFO To EBITDA% | 29.7 | 70.1 | 129.3 | 59.8 | 92.4 | 56.9 | 78.9 | 49.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 5 | 13 | 26 | 12 | 26 | 28 | 35 | 25 | |
| 0 | -4 | -5 | -9 | -12 | -34 | -17 | 26 | |
| -4 | -10 | -13 | -1 | -4 | 2 | -12 | -8 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 9 | 3 | 9 | -5 | 6 | 43 |
Free Cash Flow Free Cash FlowCr | 3 | 10 | 25 | 10 | 22 | 25 | 30 | |
CFO To PAT CFO To PAT% | 51.2 | 246.4 | 247.7 | 101.4 | 140.0 | 79.1 | 103.4 | 9.0 |
CFO To EBITDA CFO To EBITDA% | 29.7 | 70.1 | 129.3 | 59.8 | 92.4 | 56.9 | 78.9 | 49.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 65 | 58 | 117 | 86 | 73 | 77 | 116 | 194 | 592 | 412 | 537 | 967 |
Price To Earnings Price To Earnings | 86.2 | 9.1 | 13.6 | 7.2 | 9.4 | 10.4 | 16.7 | 12.3 | 1.9 | 3.4 | ||
Price To Sales Price To Sales | 1.1 | 0.9 | 1.4 | 1.0 | 0.7 | 0.7 | 0.8 | 1.2 | 3.3 | 2.1 | 2.5 | 4.4 |
Price To Book Price To Book | 1.5 | 1.8 | 3.5 | 2.0 | 1.6 | 1.4 | 1.8 | 2.4 | 5.2 | 2.9 | 1.3 | 2.3 |
EV To EBITDA EV To EBITDA | 17.7 | -109.5 | 19.5 | 6.7 | 4.8 | 3.8 | 5.5 | 6.6 | 11.9 | 9.1 | 9.2 | 16.1 |
GPM GPM% | 30.6 | 25.0 | 30.2 | 39.5 | 38.3 | 39.3 | 35.0 | 35.1 | 45.1 | 43.0 | ||
OPM OPM% | 8.4 | -1.1 | 8.9 | 18.0 | 18.4 | 19.6 | 15.3 | 17.2 | 27.4 | 22.8 | 23.6 | 22.2 |
NPM NPM% | -5.0 | -13.5 | 1.7 | 10.5 | 5.2 | 10.2 | 9.0 | 11.4 | 19.7 | 17.4 | 127.9 | 127.6 |
ROCE ROCE% | -0.1 | -10.0 | 7.8 | 18.6 | 24.0 | 25.8 | 22.6 | 27.6 | 36.7 | 29.7 | 77.4 | 77.4 |
ROE ROE% | -7.3 | -26.4 | 4.1 | 22.3 | 11.7 | 19.2 | 18.7 | 22.7 | 31.3 | 23.7 | 67.5 | 67.5 |
ROA ROA% | -3.0 | -9.9 | 1.6 | 9.0 | 6.2 | 10.0 | 10.4 | 14.7 | 21.9 | 17.1 | 56.8 | 56.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 65 | 58 | 117 | 86 | 73 | 77 | 116 | 194 | 592 | 412 | 537 | 967 |
Price To Earnings Price To Earnings | 86.2 | 9.1 | 13.6 | 7.2 | 9.4 | 10.4 | 16.7 | 12.3 | 1.9 | 3.4 | ||
Price To Sales Price To Sales | 1.1 | 0.9 | 1.4 | 1.0 | 0.7 | 0.7 | 0.8 | 1.2 | 3.3 | 2.1 | 2.5 | 4.4 |
Price To Book Price To Book | 1.5 | 1.8 | 3.5 | 2.0 | 1.6 | 1.4 | 1.8 | 2.4 | 5.2 | 2.9 | 1.3 | 2.3 |
EV To EBITDA EV To EBITDA | 17.7 | -109.5 | 19.5 | 6.7 | 4.8 | 3.8 | 5.5 | 6.6 | 11.9 | 9.1 | 9.2 | 16.1 |
GPM GPM% | 30.6 | 25.0 | 30.2 | 39.5 | 38.3 | 39.3 | 35.0 | 35.1 | 45.1 | 43.0 | ||
OPM OPM% | 8.4 | -1.1 | 8.9 | 18.0 | 18.4 | 19.6 | 15.3 | 17.2 | 27.4 | 22.8 | 23.6 | 22.2 |
NPM NPM% | -5.0 | -13.5 | 1.7 | 10.5 | 5.2 | 10.2 | 9.0 | 11.4 | 19.7 | 17.4 | 127.9 | 127.6 |
ROCE ROCE% | -0.1 | -10.0 | 7.8 | 18.6 | 24.0 | 25.8 | 22.6 | 27.6 | 36.7 | 29.7 | 77.4 | 77.4 |
ROE ROE% | -7.3 | -26.4 | 4.1 | 22.3 | 11.7 | 19.2 | 18.7 | 22.7 | 31.3 | 23.7 | 67.5 | 67.5 |
ROA ROA% | -3.0 | -9.9 | 1.6 | 9.0 | 6.2 | 10.0 | 10.4 | 14.7 | 21.9 | 17.1 | 56.8 | 56.8 |
Documents — Uni Abex Alloy Products Ltd